DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

The AES Corporation (AESC)

Today's Price

$62.61

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. AESC currently has negative Adjusted Free Cash Flow.

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -12.65% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.16% | CAGR (5y): 0.24%

Dividend Growth Rate

Regression: 4.79% | CAGR (5y): 5.34%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 85.06x)

Discount Rate